Valuation Ratch Group

Stocks

End-of-day quote Thailand S.E. 01/09/2026			5-day change	1st Jan Change
37.25 ^THB	-3.25%		+1.36%	+26.27%

08-25	Ratch Group Public Company Limited Declares Interim Dividend for the Year 2026, Payable on September 24, 2026	CI
08-25	Ratch Group Public Company Limited Announces Committee Changes, Effective August 25, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	65,250	92,981	68,512	65,250	64,162	81,019	-	-
Change	-	42.5%	-26.32%	-4.76%	-1.67%	26.27%	-	-
Enterprise Value (EV) ¹	119,408	157,615	134,919	149,654	164,148	178,971	163,284	157,364
Change	-	32%	-14.4%	10.92%	9.68%	9.03%	-8.77%	-3.63%
P/E	8.4x	13.6x	13.2x	10.6x	10.3x	12.5x	11.5x	11.1x
PBR	0.93x	0.95x	0.7x	0.68x	0.69x	0.82x	0.78x	0.76x
PEG	-	-0.3x	-0.5x	0.6x	7.26x	3.27x	1.26x	3.09x
Capitalization / Revenue	1.75x	1.24x	1.57x	1.97x	2.37x	2.3x	2.39x	1.99x
EV / Revenue	3.2x	2.11x	3.09x	4.52x	6.06x	5.08x	4.81x	3.87x
EV / EBITDA	25.7x	27.7x	19.4x	22.6x	28.4x	19x	16.7x	15.8x
EV / EBIT	47.6x	59.3x	46.8x	58x	78.9x	44.9x	36.7x	35.3x
EV / FCF	22.7x	30.7x	17.5x	24.5x	15x	8.22x	7.46x	6.8x
FCF Yield	4.41%	3.25%	5.71%	4.08%	6.65%	12.2%	13.4%	14.7%
Dividend per Share ²	2.5	1.6	1.6	1.6	1.6	1.606	1.626	1.627
Rate of return	5.56%	3.74%	5.08%	5.33%	5.42%	4.31%	4.37%	4.37%
EPS ²	5.36	3.15	2.38	2.82	2.86	2.969	3.241	3.357
Distribution rate	46.6%	50.8%	67.2%	56.7%	55.9%	54.1%	50.2%	48.5%
Net sales ¹	37,327	74,725	43,675	33,133	27,082	35,253	33,914	40,691
EBITDA ¹	4,653	5,697	6,948	6,609	5,789	9,406	9,762	9,958
EBIT ¹	2,508	2,660	2,883	2,581	2,082	3,988	4,446	4,462
Net income ¹	7,772	5,782	5,167	6,127	6,220	6,466	7,057	7,296
Net Debt ¹	54,158	64,634	66,407	84,404	99,985	97,952	82,265	76,345
Reference price ²	45.00	42.75	31.50	30.00	29.50	37.25	37.25	37.25
Nbr of stocks (in thousands)	1,450,000	2,175,000	2,175,000	2,175,000	2,175,000	2,175,000	-	-
Announcement Date	23/02/22	28/02/23	27/02/24	25/02/25	27/02/26	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
RATCH GROUP	12.97x	5.15x	19.32x	4.17%	2.52B
ADANI POWER LIMITED	31.06x	7.01x	18.79x	-.--%	40.13B
NTPC LTD	14.38x	2.81x	10.47x	2.92%	33.37B
SDIC POWER HOLDINGS CO., LTD	14.76x	4.74x	8.57x	3.73%	16.31B
TALEN ENERGY CORPORATION	15.19x	5.02x	10.49x	-.--%	14.17B
CHINA RESOURCES POWER HOLDINGS COMPANY LIMITED	7.8x	2.85x	7.7x	5.25%	12.39B
GS HOLDINGS CORP.	4.71x	0.68x	3.28x	2.73%	8.71B
HUADIAN POWER INTERNATIONAL CORPORATION LIMITED	11.77x	1.5x	8.17x	4.23%	7.61B
CAPITAL POWER CORPORATION	52.93x	4.17x	9.9x	4.36%	7.23B
Average	18.40x	3.77x	10.74x	3.04%	15.83B
Weighted average by Cap.	19.83x	4.35x	11.92x	2.26%